(in millions $) | 31 Jan 2024 | 30 Sep 2023 | 30 Jun 2023 | 1 May 2023 |
---|---|---|---|---|
Current assets | ||||
Cash | $1514 | $1218 | $1228 | $1426 |
Short term investments | $75 | $64 | $68 | $56 |
Net receivables | $3279 | $3612 | $3821 | $3595 |
Inventory | $2127 | $2217 | $2506 | $2599 |
Total current assets | $7431 | $7552 | $8068 | $8193 |
Long term investments | $259 | $264 | $262 | $255 |
Property, plant & equipment | $4476 | $4231 | $4254 | $4184 |
Goodwill & intangible assets | $8624 | $8597 | $8787 | $8605 |
Total noncurrent assets | $14216 | $13949 | $14148 | $13906 |
Total investments | $334 | $328 | $330 | $311 |
Total assets | $21647 | $21501 | $22216 | $22099 |
Current liabilities | ||||
Accounts payable | $4467 | $4210 | $4306 | $4347 |
Deferred revenue | ||||
Short long term debt | $500 | $795 | $997 | $394 |
Total current liabilities | $5054 | $5100 | $5416 | $4868 |
Long term debt | $6370 | $6218 | $6732 | $7714 |
Total noncurrent liabilities | $8570 | $8466 | $9008 | $9978 |
Total debt | $6870 | $7013 | $7729 | $8108 |
Total liabilities | $13624 | $13566 | $14424 | $14846 |
Shareholders' equity | ||||
Retained earnings | $21500 | $21563 | $21290 | $20946 |
Other shareholder equity | -$2239 | -$2472 | -$2299 | -$2408 |
Total shareholder equity | $7832 | $7751 | $7614 | $7142 |
(in millions $) | 31 Jan 2024 | 31 Jan 2023 | 31 Dec 2021 | 31 Dec 2020 |
---|---|---|---|---|
Current assets | ||||
Cash | $1514 | $1099 | $1005 | $1826 |
Short term investments | $75 | $55 | $67 | $96 |
Net receivables | $3279 | $3303 | $3152 | $2726 |
Inventory | $2127 | $2272 | $2171 | $1735 |
Total current assets | $7431 | $7173 | $6774 | $6798 |
Long term investments | $259 | $244 | $274 | $267 |
Property, plant & equipment | $4476 | $4157 | $4333 | $3974 |
Goodwill & intangible assets | $8624 | $8492 | $9031 | $7453 |
Total noncurrent assets | $14216 | $13571 | $14577 | $12758 |
Total investments | $334 | $299 | $341 | $363 |
Total assets | $21647 | $20744 | $21351 | $19556 |
Current liabilities | ||||
Accounts payable | $4467 | $2538 | $4392 | $3792 |
Deferred revenue | ||||
Short long term debt | $500 | $496 | $201 | $758 |
Total current liabilities | $5054 | $4721 | $4766 | $4831 |
Long term debt | $6370 | $6503 | $7265 | $5848 |
Total noncurrent liabilities | $8570 | $9314 | $10174 | $8910 |
Total debt | $6870 | $7635 | $7466 | $6606 |
Total liabilities | $13624 | $14152 | $14940 | $13741 |
Shareholders' equity | ||||
Retained earnings | $21500 | $20828 | $20372 | $19469 |
Other shareholder equity | -$2239 | -$2810 | -$2750 | -$2599 |
Total shareholder equity | $7832 | $6592 | $6286 | $5689 |
(in millions $) | 31 Jan 2024 | 30 Sep 2023 | 30 Jun 2023 | 31 Mar 2023 |
---|---|---|---|---|
Revenue | ||||
Total revenue | $4644 | $4872 | $4380 | |
Cost of revenue | $2752 | $2866 | $2596 | |
Gross Profit | $1892 | $2006 | $1784 | |
Operating activities | ||||
Research & development | $108 | $110 | $104 | |
Selling, general & administrative | $1047 | $1069 | $992 | |
Total operating expenses | $1297 | $1312 | $1419 | |
Operating income | $595 | $694 | $365 | |
Income from continuing operations | ||||
EBIT | $611 | $706 | $403 | |
Income tax expense | $121 | $149 | $80 | |
Interest expense | $64 | $67 | $59 | |
Net income | ||||
Net income | $426 | $490 | $264 | |
Income (for common shares) | $426 | $490 | $264 |
(in millions $) | 31 Jan 2024 | 31 Dec 2022 | 31 Jan 2022 | 31 Dec 2020 |
---|---|---|---|---|
Revenue | ||||
Total revenue | $18246 | $17652 | $13834 | |
Cost of revenue | $11096 | $7777 | ||
Gross Profit | $7501 | $6556 | $6057 | |
Operating activities | ||||
Research & development | $448 | $379 | ||
Selling, general & administrative | $3842 | $3389 | ||
Total operating expenses | $5213 | $5122 | $4648 | |
Operating income | $1434 | $1409 | ||
Income from continuing operations | ||||
EBIT | $1518 | $1488 | ||
Income tax expense | $439 | $325 | $291 | |
Interest expense | -$107 | $167 | $138 | |
Net income | ||||
Net income | $1270 | $1026 | $1059 | |
Income (for common shares) | $1026 | $1059 |
(in millions $) | 31 Dec 2023 | 30 Sep 2023 | 30 Jun 2023 | 31 Mar 2023 |
---|---|---|---|---|
Net income | $90 | $426 | $490 | $264 |
Operating activities | ||||
Depreciation | $150 | $142 | $133 | $133 |
Business acquisitions & disposals | -$1 | -$2 | -$106 | |
Stock-based compensation | $17 | $8 | $17 | $17 |
Total cash flows from operations | $898 | $892 | $536 | $85 |
Investing activities | ||||
Capital expenditures | -$168 | -$139 | -$122 | -$120 |
Investments | ||||
Total cash flows from investing | -$157 | -$109 | -$226 | -$64 |
Financing activities | ||||
Dividends paid | -$153 | -$153 | -$146 | -$146 |
Sale and purchase of stock | -$86 | |||
Net borrowings | -$284 | -$604 | -$390 | $428 |
Total cash flows from financing | -$545 | -$739 | -$543 | $277 |
Effect of exchange rate | $100 | -$54 | $35 | $29 |
Change in cash and equivalents | $296 | -$10 | -$198 | $327 |
(in millions $) | 31 Dec 2023 | 31 Dec 2022 | 31 Dec 2021 | 31 Dec 2020 |
---|---|---|---|---|
Net income | $1270 | $1026 | $1439 | $1059 |
Operating activities | ||||
Depreciation | $558 | $554 | $561 | $509 |
Business acquisitions & disposals | -$109 | -$114 | -$2137 | -$1169 |
Stock-based compensation | $59 | $35 | $57 | $44 |
Total cash flows from operations | $2411 | $963 | $1562 | $2130 |
Investing activities | ||||
Capital expenditures | -$549 | -$518 | -$324 | -$304 |
Investments | ||||
Total cash flows from investing | -$556 | -$461 | -$2404 | -$1447 |
Financing activities | ||||
Dividends paid | -$598 | -$570 | -$536 | -$496 |
Sale and purchase of stock | -$86 | -$190 | -$163 | $54 |
Net borrowings | -$850 | $375 | $824 | $439 |
Total cash flows from financing | -$1550 | -$409 | $93 | -$59 |
Effect of exchange rate | $110 | $1 | -$72 | $6 |
Change in cash and equivalents | $415 | $94 | -$821 | $610 |
Market cap | $30.70B |
---|---|
Enterprise value | $36.06B |
Shares outstanding | 235.21M |
Revenue | N/A |
---|---|
EBITDA | N/A |
EBIT | N/A |
Net Income | N/A |
Revenue Q/Q | N/A |
Revenue Y/Y | N/A |
P/E ratio | N/A |
---|---|
EV/Sales | N/A |
EV/EBITDA | N/A |
EV/EBIT | N/A |
P/S ratio | N/A |
P/B ratio | 3.05 |
Book/Share | 42.82 |
Cash/Share | 6.44 |
EPS | N/A |
---|---|
ROA | N/A |
ROE | N/A |
Debt/Equity | 1.74 |
---|---|
Net debt/EBITDA | N/A |
Current ratio | 1.47 |
Quick ratio | 1.05 |